Semi Detached
WD6
3 beds
2 baths
New Road, Elstree, Borehamwood WD6
East of England, England · WD6
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£33,538
↗ 16%After 5 Years
Change In Property Value
£125,462
↗ 19%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,848 | £32,326 | £32,811 | £33,631 | £34,472 | £165,087 |
| Total Expenses | £24,597 | £24,657 | £24,716 | £24,808 | £24,903 | £123,682 |
| Profit Before Tax | £7,251 | £7,669 | £8,095 | £8,822 | £9,568 | £41,405 |
| Profit After Tax | £5,873 | £6,211 | £6,557 | £7,146 | £7,750 | £33,538 |
| Change In Property Value | £9,749 | £23,089 | £30,725 | £35,676 | £26,222 | £125,462 |
| Net Return | £15,623 | £29,301 | £37,282 | £42,822 | £33,972 | £159,000 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 14% | 17% | 20% | 16% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change